Technology/ |
mai |
CG Report:    |
|
|
|
|
Price (B.) |
52 Week High/Low |
P/E (X) |
P/BV (X) |
Paid-up (MB.) |
Market Cap (MB.) |
EV (MB.) |
EBITDA (MB.) |
EV/EBITDA |
2.80 |
3.92 / 2.10 |
18.25 |
2.33 |
168.00 |
940.80 |
1,264.95 | 39.29 |
17.13 |
|
News |
Date/Time |
Subject |
11 Aug 2022 18:30 | Decrease and increase registered share capital, Issuance of Warrants and Convening of the Extraordinary General Meeting No.2/2022 (Edited PDF) |
10 Aug 2022 22:24 | Decrease and increase registered share capital, Issuance of Warrants and Convening of the Extraordinary General Meeting No.2/2022 |
10 Aug 2022 20:41 | Changing of CFO |
10 Aug 2022 19:54 | Management Discussion and Analysis Quarter 2 Ending 30 Jun 2022 |
10 Aug 2022 19:50 | Financial Performance Quarter 2 (F45) (Reviewed) |
more
|
Company Profile |
Address |
No. 99 Soi Cement Thai, Ratchadapisek Road, Lad Yao, Chatuchak Bangkok 10900 |
Telephone |
0-2112-9999 |
Fax |
0-2112-9998 |
URL |
https://www.thepractical.co.th |
|
Annual Report 2021 |
Establish Date |
20/05/2004 |
Listed Date |
15/11/2019 |
IPO Price (Baht) |
2.50 |
@Par0.50 Baht |
IPO Financial Advisory |
KGI SECURITIES (THAILAND) PUBLIC COMPANY LIMITED
|
Par |
0.50 Baht |
Last Par Change |
N/A |
Business |
Provides consulting , design , procure , install and distribute products and equipment related to information technology ( Information Technology Solutions Provider : ITP ) |
Free Float |
16 Mar 2022 |
11 Mar 2021 |
% /Shareholders |
34.47% |
1,858 |
34.60% |
1,160 |
|
Foreign Shareholders |
- |
Foreign Limit |
49.00% |
NVDR Shareholders |
0.72% (As of 11/08/2022) |
|
|
5 Yr Price Performance (Adjusted Price) |
|
Price Performance (Adjusted Price) |
Compare to Stock (%) |
Compare to Sector (%) |
Compare to Market (%) |
5 Days |
9.37 |
10.74 |
9.12 |
20 Days |
10.24 |
-3.67 |
3.47 |
60 Days |
-2.10 |
-4.14 |
-2.17 |
120 Days |
6.06 |
-24.31 |
11.06 |
YTD |
-4.11 |
-22.24 |
-8.63 |
P/E (X) |
18.25 |
53.70 |
52.04 |
P/BV (X) |
2.33 |
7.80 |
3.13 |
Turnover Ratio (%) |
1.27 |
0.98 |
0.58 |
|
Top 10 Major Shareholders(@06 May 2022) |
Share |
% |
1. |
นาย บุญสม กิจเกษตรสถาพร |
110,200,000 |
32.80 |
2. |
MR. MATEE WITAWASIRI |
36,000,000 |
10.71 |
3. |
นาง JARUNYA KITKASETSATHAPORN |
19,920,000 |
5.93 |
4. |
น.ส. UDOMLUCK JAISUEKUL |
19,500,000 |
5.80 |
5. |
Sqn.Ldr. PRAMUANCHAI CHOONSA-AD |
10,925,000 |
3.25 |
6. |
บริษัท Thai NVDR Company Limited |
10,049,741 |
2.99 |
7. |
นาย VASAN ANURAKWONGSRI |
8,143,300 |
2.42 |
8. |
MRS. WANNA LAPSONGPHOL |
8,000,000 |
2.38 |
9. |
น.ส. อุไรวรรณ แซ่หลี |
7,850,000 |
2.34 |
10. |
MISS AUMAPORN SENGSUI |
7,617,600 |
2.27 |
Management |
Position |
1. |
Mr. ANOCHA WONGRUNGROJ |
CHAIRMAN OF THE BOARD OF DIRECTORS / INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
2. |
Mr. BUNSOM KITKASETSATHAPORN |
EXECUTIVE CHAIRMAN / CHIEF EXECUTIVE OFFICER / DIRECTOR |
3. |
Mr. MATEE WITAWASIRI |
DIRECTOR |
4. |
Miss AUMAPORN SENGSUI |
DIRECTOR |
5. |
Mrs. JARUNYA KITKASETSATHAPORN |
DIRECTOR |
6. |
Mr. WUTTICHAI CHARTISARANUWAT |
INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE |
7. |
Mrs. RATCHANEE PATTANALERTPHAN |
INDEPENDENT DIRECTOR / AUDIT COMMITTEE |
8. |
Mr. THAN SIRIPOKEE |
INDEPENDENT DIRECTOR |
9. |
Mr. PREECHA UA-ANANTATHANAKUL |
INDEPENDENT DIRECTOR |
|
Statistics |
YTD 11 Aug 2022 |
2021 30 Dec 2021 |
2020 30 Dec 2020 |
Listed share (M.) |
336.00 |
336.00 |
280.00 |
Market Cap (MB.) |
940.80 |
981.12 |
649.60 |
Price (B./share) |
2.80 |
2.92 |
1.93 |
BVPS (B./Share) |
1.20 |
1.16 |
1.29 |
P/BV (X) |
2.33 |
2.52 |
1.80 |
P/E (X) |
18.25 |
24.87 |
13.18 |
Turnover Ratio (%) |
411.25 |
593.00 |
265.63 |
Value Trade/Day (MB.) |
30.54 |
21.58 |
7.45 |
Beta |
0.68 |
1.13 |
0.78 |
|
Rate of Return |
YTD |
2021 |
2020 |
Price Change (%) |
-4.11 |
51.04 |
14.85 |
Dividend Yield (%) |
2.86 |
1.14 |
8.62 |
Payout Ratio |
0.52 |
0.28 |
1.14 |
Dividend Policy |
Not less than 40% of the net profit from the Company's business performance |
Dividend |
Operation Period |
Dividend/Share |
Unit |
Payment Date |
Type |
01 Jan 2021 - 31 Dec 2021 |
0.08 |
Baht |
06 May 2022 |
Cash |
01 Jan 2020 - 31 Dec 2020 |
5.00 : 1.00 |
Share |
26 Apr 2021 |
Stock |
01 Jan 2020 - 31 Dec 2020 |
0.04 |
Baht |
26 Apr 2021 |
Cash |
- |
0.20 |
Baht |
15 May 2020 |
Cash |
|
|
Auditor (Effective Until 31/12/2022) |
MR. PERADATE PONGSATHIANSAK/DHARMNITI AUDITING CO., LTD. |
MISS SULALIT ARDSAWANG/DHARMNITI AUDITING CO., LTD. |
MISS SORAYA TINTASUWAN/DHARMNITI AUDITING CO., LTD. |
MISS THANYAPORN TANGTHANOPAJAI/DHARMNITI AUDITING CO., LTD. |
|
F/S Year ended |
31/12 |
Latest Type of Report |
Unqualified opinion |
|
|
Statement of Financial Position (MB.) |
6M/2022 (01/01/22 -30/06/22) |
6M/2021 (01/01/21 -30/06/21) |
2021 (01/01/21 -31/12/21) |
2020 (01/01/20 -31/12/20) |
2019 (01/01/19 -31/12/19) |
Accounting Type |
Consolidate |
Consolidate |
Consolidate |
Consolidate |
Company |
Cash And Cash Equivalents |
13.05 |
124.85 |
149.80 |
122.15 |
197.58 |
A/R Net |
131.70 |
154.62 |
139.60 |
160.61 |
149.43 |
Inventories |
169.16 |
53.03 |
128.70 |
45.37 |
47.29 |
Current Assets |
428.03 |
358.43 |
477.25 |
348.41 |
407.91 |
PP&E Net |
140.93 |
145.48 |
142.89 |
146.23 |
145.13 |
Non-Current Assets |
313.65 |
266.40 |
296.97 |
267.21 |
223.70 |
Total Assets |
741.68 |
624.83 |
774.21 |
615.62 |
631.61 |
OD |
- |
- |
- |
- |
- |
A/P Net |
143.86 |
152.16 |
203.47 |
148.86 |
152.44 |
Current portion of LT |
- |
- |
- |
- |
5.43 |
Current Liabilities |
210.27 |
160.27 |
262.86 |
164.48 |
165.49 |
Non-Current Liabilities |
126.66 |
82.26 |
104.17 |
71.44 |
86.28 |
Total Liabilities |
336.93 |
242.53 |
367.03 |
235.93 |
251.77 |
Authorized Capital |
168.00 |
168.00 |
168.00 |
140.00 |
140.00 |
Paid-Up Capital |
168.00 |
168.00 |
168.00 |
140.00 |
140.00 |
Premium (Discount) on Share Capital |
153.29 |
153.29 |
153.29 |
153.29 |
153.29 |
Retained Earnings (Deficit) |
76.84 |
52.17 |
77.07 |
76.99 |
79.79 |
Treasury Stock |
- |
- |
- |
- |
- |
Shares Of The Company Held By Subsidiaries |
- |
- |
- |
- |
- |
Other Components Of Equity |
6.35 |
6.75 |
6.75 |
6.75 |
6.75 |
- Surplus (Deficits) |
-0.40 |
- |
- |
6.75 |
6.75 |
Shareholders' Equity |
404.48 |
380.22 |
405.12 |
377.04 |
379.84 |
Minority Interest |
0.27 |
2.08 |
2.06 |
2.66 |
- |
more |
|
Statement of Comprehensive Income (MB.) |
6M/2022 (01/01/22 -30/06/22) |
6M/2021 (01/01/21 -30/06/21) |
2021 (01/01/21 -31/12/21) |
2020 (01/01/20 -31/12/20) |
2019 (01/01/19 -31/12/19) |
Accounting Type |
Consolidate |
Consolidate |
Consolidate |
Consolidate |
Company |
Revenue From Operations |
379.15 |
244.32 |
583.12 |
733.39 |
639.54 |
Other Income |
2.56 |
1.55 |
2.56 |
1.55 |
2.73 |
Total Revenues |
384.53 |
247.59 |
589.25 |
737.95 |
642.26 |
Costs |
266.24 |
161.87 |
401.51 |
517.44 |
441.35 |
Selling And Administrative Expenses |
85.77 |
68.45 |
142.33 |
150.75 |
138.80 |
Total Cost And Expenses |
352.01 |
230.32 |
543.83 |
668.19 |
580.15 |
EBITDA |
39.29 |
23.02 |
57.56 |
79.91 |
67.58 |
Depre. & Amor. |
6.77 |
5.75 |
12.15 |
10.16 |
5.47 |
EBIT |
32.52 |
17.27 |
45.41 |
69.75 |
62.11 |
Net Profit : Owners Of The Parent |
26.64 |
13.84 |
38.74 |
53.92 |
48.92 |
EPS (B.) |
0.08 |
0.05 |
0.12 |
0.19 |
0.23 |
more |
|
Statement of Cash Flow (MB.) |
6M/2022 (01/01/22 -30/06/22) |
6M/2021 (01/01/21 -30/06/21) |
2021 (01/01/21 -31/12/21) |
2020 (01/01/20 -31/12/20) |
2019 (01/01/19 -31/12/19) |
Accounting Type |
Consolidate |
Consolidate |
Consolidate |
Consolidate |
Company |
Operating Cash Flow |
-134.26 |
20.04 |
45.26 |
36.81 |
86.51 |
Investing Cash Flow |
3.64 |
-2.84 |
-3.37 |
-21.58 |
-74.82 |
Financing Cash Flow |
-6.13 |
-14.50 |
-14.24 |
-90.65 |
175.71 |
Net Cash Flow |
-136.75 |
2.70 |
27.65 |
-75.42 |
187.41 |
more |
|
Ratios |
6M/2022 |
6M/2021 |
2021 |
2020 |
Current Ratio (X) |
2.04 |
2.24 |
1.82 |
2.12 |
ROE (%) |
13.14 |
11.09 |
9.91 |
14.25 |
ROA (%) |
8.88 |
8.41 |
6.54 |
11.19 |
D/E (X) |
0.83 |
0.63 |
0.90 |
0.62 |
Total Asset Turnover (X) |
1.06 |
1.03 |
0.85 |
1.18 |
Gross Profit Margin (%) |
29.78 |
33.75 |
31.14 |
29.45 |
EBIT Margin (%) |
8.46 |
6.98 |
7.71 |
9.45 |
Net Profit Margin (%) |
6.49 |
5.36 |
6.27 |
7.30 |
Capital Movement (Last 3 Year) |
Date |
CA Type |
Changed paid up share |
Paid up share |
Par |
26 Apr 2021 |
XD |
55,999,872 |
335,999,872 |
0.50 |
|
Growth Rate (%) |
6M/2022 |
6M/2021 |
2021 |
2020 |
Sales Growth |
55.18 |
-28.36 |
-20.49 |
14.68 |
COGs Growth |
64.49 |
-31.46 |
-22.41 |
17.24 |
Total Revenue Growth |
55.31 |
-27.83 |
-20.15 |
14.90 |
Total Expense Growth |
52.84 |
-25.31 |
-18.61 |
15.18 |
Net Profit Growth |
92.51 |
-49.21 |
-28.15 |
10.21 |
Cash Cycle |
6M/2022 |
6M/2021 |
2021 |
2020 |
A/R Turnover (Times) |
5.02 |
3.79 |
3.88 |
4.73 |
Avg. Collection Period (Days) |
72.78 |
96.25 |
93.96 |
77.15 |
Inventory Turnover (Times) |
4.55 |
5.66 |
4.61 |
11.17 |
Avg. Inventory Period (Days) |
80.15 |
64.43 |
79.12 |
32.68 |
A/P Turnover (Times) |
3.42 |
2.55 |
2.28 |
3.43 |
Avg. Payment Period (Days) |
106.79 |
143.32 |
160.15 |
106.27 |
Cash Cycle (Days) |
46.14 |
17.36 |
12.93 |
3.56 |
|
Trading Sign (Latest) |
Trading Alert |
Posted Date |
Lifted Date |
No Information Found |
Market Alert (Latest) |
No Information Found |
more
|
|
Other Securities |
Securities Name |
- |
|
|
 |
Source: www.set.or.th (Copyright © The Stock Exchange of Thailand) |